Income Statement

MAGNERA CORP

MAGN
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Sep 30, 2025 2025 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY Dec 31, 2013 2013 FY Dec 31, 2012 2012 FY Dec 31, 2011 2011 FY
Revenue
3,204.00 - - - - - - 1,596.42 1,610.94 1,666.75 1,810.34 1,725.77 1,584.79 1,612.50
Cost of Revenue
2,867.00 1,255.81 1,342.52 939.90 768.63 780.13 735.88 - - - - - - -
Gross Profit
337.00 129.71 148.80 144.80 147.87 147.54 130.41 192.51 218.60 202.97 235.15 218.66 213.65 206.19
Operating Expenses
190.00 109.74 125.00 121.25 100.05 95.00 111.72 134.39 190.69 127.71 133.24 133.87 121.59 124.87
Research & Development
- - - - - - - - - - - - - -
Selling, General & Administrative
190.00 109.74 125.00 121.25 100.05 95.00 111.72 134.39 190.69 127.71 133.24 133.87 121.59 124.87
Other Operating Expenses
- - - - - - - - - - - - - -
Operating Income
147.00 19.97 23.80 23.55 47.82 52.54 18.69 58.12 27.91 75.26 101.92 84.79 92.06 81.32
Non-Operating Income
313.00 -73.80 -40.44 -14.94 -16.80 -89.09 48.31 58.07 58.52 60.39 67.33 38.58 18.78 -34.43
Interest Income
- 1.49 0.41 0.07 0.40 1.12 7.07 4.95 4.18 37.13 102.24 8.66 6.83 0.67
Interest Expense
- 64.74 33.21 12.35 7.02 10.41 23.53 20.39 17.44 36.86 102.57 17.97 18.69 31.79
Other Non-Op Income / Expense
-30.00 0.05 0.00 0.23 1.30 0.86 8.79 3.32 5.01 4.25 0.42 56.84 40.33 -3.30
Income Before Tax
-166.00 0.03 -0.10 13.68 52.09 47.90 68.86 78.89 72.48 78.58 87.38 70.17 78.94 50.85
Income Tax Expense
-7.00 7.96 -10.18 6.74 11.06 -12.91 72.20 -87.65 -140.91 -151.26 18.14 3.01 19.56 8.15
Non-Controlling Interest
- - - - - - - - - - - - - -
Net Income
-159.00 -79.05 -194.21 6.94 21.30 -21.54 -177.60 7.91 21.55 64.58 69.25 67.16 59.38 42.69
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Sep 30, 2025 2025 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY Dec 31, 2013 2013 FY Dec 31, 2012 2012 FY Dec 31, 2011 2011 FY
Depreciation & Amortization
- - - - - - - - - - - - - -
EBITDA
147.00 83.21 90.53 84.97 104.42 103.36 66.21 134.16 93.74 138.50 172.47 152.99 161.56 150.64
Earnings Per Share (Basic)
-4.47 -1.75 -4.33 0.15 0.48 -0.49 -4.06 0.18 0.49 1.49 1.60 1.56 1.39 0.94
Diluted EPS
-4.47 -1.75 -4.33 0.15 0.48 -0.49 -4.06 0.18 0.49 1.47 1.57 1.52 1.36 0.93
Weighted Average Shares
35.50 45.06 44.83 44.55 44.34 44.13 43.77 43.61 43.56 43.40 43.20 43.16 42.85 0.05
Diluted Weighted Avg Shares
35.50 45.06 44.83 44.92 44.61 44.13 43.77 44.44 44.13 43.94 44.07 44.30 43.67 0.05
Comprehensive Income
-186.00 -63.67 -211.80 -14.71 40.54 38.00 31.04 112.70 35.09 54.28 -10.27 155.77 62.15 -2.80